Closing prices at the end of each trading day, from 10 Dec 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4.81 | 3.38 | 5.99 | 8.40 | 9.92 | 11.10 | 12.24 |
| Growth | −29.7% | +77.4% | +40.2% | +18.1% | +11.9% | +10.3% | |
| Operating income | −0.50 | −3.59 | 0.43 | 1.80 | 1.52 | 2.55 | 2.54 |
| Net income | −0.67 | −4.59 | −0.35 | 1.89 | 4.79 | 2.65 | 2.51 |
| Growth | +153.1% | −44.7% | −5.2% | ||||
| EPS, diluted | n/a | −16.12 | −0.57 | 2.79 | 7.24 | 4.11 | 4.03 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −10.4% | −106.3% | 7.2% | 21.5% | 15.3% | 23.0% | 20.8% |
| Net margin | −14.0% | −135.7% | −5.9% | 22.5% | 48.3% | 23.9% | 20.5% |
| Free cash flow margin | 2.0% | −23.0% | 38.2% | 40.5% | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 0.22 | −0.74 | 2.31 | 3.43 | 3.88 | 4.52 | 4.65 |
| Capital expenditure | −0.13 | −0.04 | −0.03 | −0.03 | n/a | n/a | n/a |
| Free cash flow | 0.10 | −0.78 | 2.29 | 3.41 | n/a | n/a | n/a |
| Growth | −898.8% | +48.8% | |||||
| Buybacks | n/a | 0.00 | 0.00 | −1.50 | −2.25 | −3.43 | −3.79 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 2.01 | 5.48 | 6.07 | 7.38 | 6.87 | 6.86 | 6.56 |
| Total debt | n/a | 1.83 | 1.98 | 1.99 | 1.99 | 2.00 | 2.00 |
| Net cash (debt) | n/a | 3.65 | 4.08 | 5.39 | 4.88 | 4.87 | 4.56 |
| Shareholders’ equity | −0.81 | 2.90 | 4.78 | 5.56 | 8.17 | 8.41 | 8.20 |
| Debt to equity | n/a | 0.63 | 0.42 | 0.36 | 0.24 | 0.24 | 0.24 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|
| Margins | |||||||
| −10.4% | −106.3% | 7.2% | 21.5% | 15.3% | 23.0% | 20.8% | |
| −8.6% | −138.6% | −5.0% | 23.7% | 21.2% | 30.0% | 25.6% | |
| −14.0% | −135.7% | −5.9% | 22.5% | 48.3% | 23.9% | 20.5% | |
| 2.0% | −23.0% | 38.2% | 40.5% | n/a | n/a | n/a | |
| Spending | |||||||
| 20.3% | 81.5% | 23.8% | 17.9% | 17.4% | 18.5% | 19.2% | |
| 14.5% | 33.6% | 14.0% | 11.3% | 20.4% | 10.7% | 11.0% | |
| 2.6% | 1.1% | 0.4% | 0.3% | n/a | n/a | n/a | |
| n/a | n/a | n/a | 4.8% | −128.0% | 20.5% | 20.0% | |
| Returns | |||||||
| n/a | −158.0% | −7.4% | 34.0% | 58.7% | 31.5% | 30.6% | |
| n/a | −43.7% | −2.6% | 11.8% | 23.2% | 12.6% | 11.3% | |
| Balance and payout | |||||||
| n/a | 0.63 | 0.42 | 0.36 | 0.24 | 0.24 | 0.24 | |
| n/a | 72.3% | 65.2% | 65.3% | 60.5% | 59.9% | 63.1% | |
| n/a | n/a | 0.0% | 44.1% | n/a | n/a | n/a | |